403 SE Pleasant StBrownsdaleMN55918
INVESTMENT ANALYSIS
Investment Verdict
Solid Income403 SE Pleasant St, Brownsdale, MN, 55918 in Brownsdale earns a respectable 8.15% gross yield at $175,900, but after the $791/mo mortgage the net cash flow is $96/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.51) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $48,598 over five years, making equity the dominant return driver. Total projected return: $72,917.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 6.5% |
| Monthly Cash Flow | $96 | $350 |
City averages based on Brownsdale market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,194 |
| Total Monthly Debt Service | $1,028 |
| DSCR Ratio | 1.16x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1940
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55918, Brownsdale, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 447 (100%) |
| Owner Occupied HU | 352 (78.7%) |
| Renter Occupied HU | 51 (11.4%) |
| Vacant Housing Units | 44 ( 9.8%) |
| Median Home Value | $276,563 |
| Average Home Value | $304,872 |
Housing Distribution
Address Breakdown
Residential
258
Single Family
213
Multi-Family
45
Businesses
27
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1940
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55918, Brownsdale, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 447 (100%) |
| Owner Occupied HU | 352 (78.7%) |
| Renter Occupied HU | 51 (11.4%) |
| Vacant Housing Units | 44 ( 9.8%) |
| Median Home Value | $276,563 |
| Average Home Value | $304,872 |
Housing Distribution
Address Breakdown
Residential
258
Single Family
213
Multi-Family
45
Businesses
27
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charlann Thompson • Infinity Real Estate
Mls Name: NorthstarMLS as distributed by MLS GRID
Mls Provider:
Mls ID: #6682099
Disclaimer: Based on information submitted to the MLS GRID as of 2025-03-12 10:59:19 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#28) By searching NorthstarMLS listings you agree to the [NorthstarMLS End User License Agreement](https://static1.squarespace.com/static/56c4eea9d51cd483819dae7b/t/56cbe7e32fe13151e10e6b3d/1456203748061/EULA.pdf)